Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.88% first-year return on $479k initial cash invested.
-19.88%
Cash On Cash
2.16%
Cap Rate
0.34
DSCR
$7,989
Rent
-$7,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,989 income − $15,921 expenses = $7,932 out of pocket
Investment Breakdown
|
Purchase Price
$2194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,940
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,989
Total Expenses
$15,921
Mortgage P&I
145%
$11,569
Property Taxes
10%
$831
Home Insurance
10%
$803
HOA
0%
$0
Property Management
12%
$959
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$879